Ajax-Loading

Company Selected - Sherwin-Williams Co - Cashflow Statement















Ajax-Loading
Fiscal Year is From January To December - All Figures are in USD, Thousands09/30/202506/30/202503/31/202512/31/2024View Chart

Hid Net Income

2,571,8002,544,9002,680,1002,681,400

Hid Depreciation

652,400641,100631,700624,000

Hid Stock Based Compensation

147,000144,000140,100138,100

Hid Other Non-Cash Items

465,800445,400384,800288,500

Hid [-] Change In Working Capital

-573,100-639,600-608,500-503,900

HidHid Change Receivables

- - - -

HidHid Change To Inventory

- - - -

HidHid Change To Liabilities

- - - -

HidHid Change In Other Working Capital

- - - -

Hid Cash Flows Other Operating

29,700-75,100-77,200-74,900

[-] Total Cash From Operating Activities

3,293,6003,060,7003,151,0003,153,200

Hid Capital Expenditures

-867,200-906,100-975,500-1,070,000

Hid Investments

-2,180,200-1,171,500-1,191,200-1,196,300

Hid Other Cashflows From Investing Activities

867,200906,100975,5001,070,000

[-] Total Cashflows From Investing Activities

-2,180,200-1,171,500-1,191,200-1,196,300

Hid Net Borrowings

1,439,900461,200-117,300-449,300

Hid (+)Sale or (-)Purchase Of Stock

-1,848,600-1,629,100-1,545,000-1,738,800

Hid Dividends Paid

-773,800-760,600-741,300-723,400

Hid Other Cashflows From Financing Activities

75,40096,400464,100894,400

[-] Total Cashflows From Financing Activities

-1,107,100-1,832,100-1,939,500-2,017,100

Hid Begin Period CashFlow

269,800199,800210,400238,200

Hid Exchange Rate Changes

- - - -

Hid Change In Cash

-28,30070,000-10,600-27,800

[-] End Period Cash Flow

241,500269,800199,800210,400

Free Cash Flow to the Firm (FCFF)

2,774,0662,494,9902,518,9412,426,310

Free Cash Flow to Equity (FCFE)

3,866,3002,615,8002,058,2001,633,900